| Revenue | DKK -36K | +31% |
| EBITDA | DKK -36K | -31% |
| Net profit | DKK 2,5M | +19% |
| Total assets | DKK 45,7M | +1% |
| Equity | DKK 8,3M | +44% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 0 | -18 | -28 | -28 | -36 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | -18 | -28 | -28 | -36 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | -18 | -28 | -28 | -36 |
| Net financials | 7.047 | 7.017 | -33.108 | 1.908 | 2.256 |
| Profit before tax | 7.031 | 6.999 | -33.135 | 1.880 | 2.219 |
| Tax | -627 | -327 | -296 | -247 | -301 |
| Net profit | 7.657 | 7.326 | -32.839 | 2.127 | 2.521 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 83.169 | 82.910 | 45.307 | 45.462 | 45.734 |
| Equity | 29.157 | 36.483 | 3.644 | 5.771 | 8.291 |
| Long-term debt | 53.997 | 46.412 | 41.646 | 39.672 | 37.418 |
| Short-term debt | 15 | 15 | 17 | 19 | 25 |
| Total debt | 54.012 | 46.427 | 41.663 | 39.691 | 37.443 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MN Management | Management | 2025 |
| Former (3) | ||
JR Management | Management | 2018 – 2024 |
CM Management | Management | 2018 – 2018 |
SW Management | Management | 2018 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2025 | |
| Former (3) | ||
| Chairman | 2023 – 2025 | |
| Chairman | 2022 – 2023 | |
| Chairman | 2018 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Nygaard | Management | 0 companies |
| Jesper Rasmussen | Management | 0 companies |
| Carsten Meyer | Management | 0 companies |
| Søren Wortmann | Management | 0 companies |
| Stephan Rönn | Chairman | 0 companies |
| Carsten Meyer | Chairman | 0 companies |
| Ulrich Dölken | Chairman | 0 companies |
| Tarek Keßler | Chairman | 0 companies |